Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-07-04 (17 years)Status: ActiveBusiness sector: Blanchisserie-teinturerie de détailLocation: LA ROCHELLE (17000), Charente-Maritime
LOSA CLEAN SERVICES : revenue, balance sheet and financial ratios
LOSA CLEAN SERVICES is a French company
founded 17 years ago,
specialized in the sector Blanchisserie-teinturerie de détail.
Based in LA ROCHELLE (17000),
this company of category ETI
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOSA CLEAN SERVICES (SIREN 507406759)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
1 839 337 €
1 726 615 €
1 373 605 €
861 437 €
841 813 €
1 142 215 €
1 076 317 €
Net income
73 379 €
-56 139 €
-505 596 €
-429 479 €
-455 450 €
27 160 €
13 829 €
EBITDA
432 809 €
358 874 €
-90 356 €
-93 581 €
-172 807 €
-139 126 €
44 795 €
Net margin
4.0%
-3.3%
-36.8%
-49.9%
-54.1%
2.4%
1.3%
Revenue and income statement
In 2024, LOSA CLEAN SERVICES achieves revenue of 1.8 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.3%. Vs 2023: +7%. After deducting consumption (40 k€), gross margin stands at 1.8 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 433 k€, representing 23.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 4.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 839 337 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 798 882 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
432 809 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 849 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 379 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
23.5%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -142%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -119%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 22.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-141.714%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-119.214%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
22.31%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
4.039
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1547.669
1082.22
-503.703
-263.992
-167.431
-143.871
-141.714
Financial autonomy
5.113
7.179
-19.491
-44.047
-76.864
-82.497
-119.214
Repayment capacity
3.979
7.384
-8.823
6.992
-19.278
4.113
4.039
Cash flow / Revenue
18.004%
9.912%
-19.315%
27.644%
-7.264%
23.493%
22.31%
Sector positioning
Debt ratio
-141.712024
2022
2023
2024
Q1: 0.0
Med: 12.45
Q3: 85.25
Excellent
In 2024, the debt ratio of LOSA CLEAN SERVICES (-141.71) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-119.21%2024
2022
2023
2024
Q1: 0.81%
Med: 17.3%
Q3: 49.56%
Watch
In 2024, the financial autonomy of LOSA CLEAN SERVICES (-119.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
4.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.42 years
Q3: 2.85 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of LOSA CLEAN SERVICES (4.04) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 116.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
116.517
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
284.931
148.983
207.524
220.672
125.944
100.73
116.517
Interest coverage
25.63
-9.483
-1.83
-9.33
-10.259
2.399
1.941
Sector positioning
Liquidity ratio
116.522024
2022
2023
2024
Q1: 36.87
Med: 120.45
Q3: 241.49
Average-7 pts over 3 years
In 2024, the liquidity ratio of LOSA CLEAN SERVICES (116.52) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.94x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 3.75x
Good+37 pts over 3 years
In 2024, the interest coverage of LOSA CLEAN SERVICES (1.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 157 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. The gap of 82 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 10 days of revenue, i.e. 49 k€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
48 706 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
157 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
75 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
10 j
WCR and payment terms evolution LOSA CLEAN SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
162 793 €
279 500 €
444 444 €
613 869 €
416 559 €
76 403 €
48 706 €
Inventory turnover (days)
3
1
0
0
0
0
0
Customer payment term (days)
39
38
80
227
175
161
157
Supplier payment term (days)
35
39
99
165
203
271
75
Positioning of LOSA CLEAN SERVICES in its sector
Comparison with sector Blanchisserie-teinturerie de détail
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (45 transactions).
This range of 139 340€ to 2 258 166€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
139k€699k€2258k€
699 883 €Range: 139 340€ - 2 258 166€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 45 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Blanchisserie-teinturerie de détail)
Compare LOSA CLEAN SERVICES with other companies in the same sector:
Frequently asked questions about LOSA CLEAN SERVICES
What is the revenue of LOSA CLEAN SERVICES ?
The revenue of LOSA CLEAN SERVICES in 2024 is 1.8 M€.
Is LOSA CLEAN SERVICES profitable?
Yes, LOSA CLEAN SERVICES generated a net profit of 73 k€ in 2024.
Where is the headquarters of LOSA CLEAN SERVICES ?
The headquarters of LOSA CLEAN SERVICES is located in LA ROCHELLE (17000), in the department Charente-Maritime.
Where to find the tax return of LOSA CLEAN SERVICES ?
The tax return of LOSA CLEAN SERVICES is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does LOSA CLEAN SERVICES operate?
LOSA CLEAN SERVICES operates in the sector Blanchisserie-teinturerie de détail (NAF code 96.01B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart